[BURSA] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock

[BURSA] BURSA MALAYSIA BHD

Announcement Date

24-Oct-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- -14.3%

YoY- -52.44%

Quarter Report

QuarterlyReport-30September2008.pdf

Latest QR

Upcoming QR

BURSA's Result

BURSA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Annualized Quarter Result
Revenue	432,630	345,520	326,693	347,414	518,350	289,609	266,966	8.37%
YoY %	25.21%	5.76%	-5.96%	-32.98%	78.98%	8.48%	-	-
Horiz. %	162.05%	129.42%	122.37%	130.13%	194.16%	108.48%	100.00%	-
PBT	215,738	155,932	151,940	163,321	348,836	146,830	126,804	9.25%
YoY %	38.35%	2.63%	-6.97%	-53.18%	137.58%	15.79%	-	-
Horiz. %	170.14%	122.97%	119.82%	128.80%	275.10%	115.79%	100.00%	-
Tax	-57,829	-41,474	-43,576	-42,128	-93,988	-39,733	-39,769	6.43%
YoY %	-39.43%	4.82%	-3.44%	55.18%	-136.55%	0.09%	-	-
Horiz. %	145.41%	104.29%	109.57%	105.93%	236.33%	99.91%	100.00%	-
NP	157,909	114,457	108,364	121,193	254,848	107,097	87,034	10.43%
YoY %	37.96%	5.62%	-10.59%	-52.44%	137.96%	23.05%	-	-
Horiz. %	181.43%	131.51%	124.51%	139.25%	292.81%	123.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	153,097	111,008	108,364	121,193	254,848	106,025	87,034	9.86%
YoY %	37.92%	2.44%	-10.59%	-52.44%	140.37%	21.82%	-	-
Horiz. %	175.90%	127.55%	124.51%	139.25%	292.81%	121.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.81%	26.60%	28.68%	25.79%	26.94%	27.06%	31.36%	-
YoY %	0.79%	-7.25%	11.21%	-4.27%	-0.44%	-13.71%	-	-
Horiz. %	85.49%	84.82%	91.45%	82.24%	85.91%	86.29%	100.00%	-
Total Cost	274,721	231,062	218,329	226,221	263,502	182,512	179,932	7.30%
YoY %	18.89%	5.83%	-3.49%	-14.15%	44.38%	1.43%	-	-
Horiz. %	152.68%	128.42%	121.34%	125.73%	146.45%	101.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	829,277	806,045	738,845	719,804	833,290	877,807	1,147,448	-5.26%
YoY %	2.88%	9.10%	2.65%	-13.62%	-5.07%	-23.50%	-	-
Horiz. %	72.27%	70.25%	64.39%	62.73%	72.62%	76.50%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	92,141	67,170	71,069	115,589	416,645	278,832	63,482	6.40%
YoY %	37.18%	-5.49%	-38.52%	-72.26%	49.43%	339.23%	-	-
Horiz. %	145.15%	105.81%	111.95%	182.08%	656.32%	439.23%	100.00%	-
Div Payout %	60.19%	60.51%	65.58%	95.38%	163.49%	262.99%	72.94%	-
YoY %	-0.53%	-7.73%	-31.24%	-41.66%	-37.83%	260.56%	-	-
Horiz. %	82.52%	82.96%	89.91%	130.77%	224.14%	360.56%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	829,277	806,045	738,845	719,804	833,290	877,807	1,147,448	-5.26%
YoY %	2.88%	9.10%	2.65%	-13.62%	-5.07%	-23.50%	-	-
Horiz. %	72.27%	70.25%	64.39%	62.73%	72.62%	76.50%	100.00%	-
NOSH	531,587	530,293	527,746	525,404	520,806	516,357	476,119	1.85%
YoY %	0.24%	0.48%	0.45%	0.88%	0.86%	8.45%	-	-
Horiz. %	111.65%	111.38%	110.84%	110.35%	109.39%	108.45%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	36.50%	33.13%	33.17%	34.88%	49.17%	36.98%	32.60%	-
YoY %	10.17%	-0.12%	-4.90%	-29.06%	32.96%	13.44%	-	-
Horiz. %	111.96%	101.63%	101.75%	106.99%	150.83%	113.44%	100.00%	-
ROE	18.46%	13.77%	14.67%	16.84%	30.58%	12.08%	7.59%	-
YoY %	34.06%	-6.13%	-12.89%	-44.93%	153.15%	59.16%	-	-
Horiz. %	243.21%	181.42%	193.28%	221.87%	402.90%	159.16%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	81.38	65.16	61.90	66.12	99.53	56.09	56.07	6.40%
YoY %	24.89%	5.27%	-6.38%	-33.57%	77.45%	0.04%	-	-
Horiz. %	145.14%	116.21%	110.40%	117.92%	177.51%	100.04%	100.00%	-
EPS	28.80	20.93	20.53	23.07	48.93	20.53	18.28	7.86%
YoY %	37.60%	1.95%	-11.01%	-52.85%	138.33%	12.31%	-	-
Horiz. %	157.55%	114.50%	112.31%	126.20%	267.67%	112.31%	100.00%	-
DPS	17.33	12.67	13.47	22.00	80.00	54.00	13.33	4.46%
YoY %	36.78%	-5.94%	-38.77%	-72.50%	48.15%	305.10%	-	-
Horiz. %	130.01%	95.05%	101.05%	165.04%	600.15%	405.10%	100.00%	-
NAPS	1.56	1.52	1.40	1.37	1.60	1.70	2.41	-6.98%
YoY %	2.63%	8.57%	2.19%	-14.37%	-5.88%	-29.46%	-	-
Horiz. %	64.73%	63.07%	58.09%	56.85%	66.39%	70.54%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 531,184
RPS	53.46	42.69	40.37	42.93	64.05	35.79	32.99	8.37%
YoY %	25.23%	5.75%	-5.96%	-32.97%	78.96%	8.49%	-	-
Horiz. %	162.05%	129.40%	122.37%	130.13%	194.15%	108.49%	100.00%	-
EPS	18.92	13.72	13.39	14.98	31.49	13.10	10.75	9.87%
YoY %	37.90%	2.46%	-10.61%	-52.43%	140.38%	21.86%	-	-
Horiz. %	176.00%	127.63%	124.56%	139.35%	292.93%	121.86%	100.00%	-
DPS	11.39	8.30	8.78	14.28	51.48	34.45	7.84	6.41%
YoY %	37.23%	-5.47%	-38.52%	-72.26%	49.43%	339.41%	-	-
Horiz. %	145.28%	105.87%	111.99%	182.14%	656.63%	439.41%	100.00%	-
NAPS	1.0247	0.996	0.9129	0.8894	1.0296	1.0847	1.4178	-5.26%
YoY %	2.88%	9.10%	2.64%	-13.62%	-5.08%	-23.49%	-	-
Horiz. %	72.27%	70.25%	64.39%	62.73%	72.62%	76.51%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	6.12	8.13	8.17	6.35	11.00	5.70	4.58	-
P/RPS	7.52	12.48	13.20	9.60	11.05	10.16	8.17	-1.37%
YoY %	-39.74%	-5.45%	37.50%	-13.12%	8.76%	24.36%	-	-
Horiz. %	92.04%	152.75%	161.57%	117.50%	135.25%	124.36%	100.00%	-
P/EPS	21.25	38.84	39.79	27.53	22.48	27.76	25.05	-2.70%
YoY %	-45.29%	-2.39%	44.53%	22.46%	-19.02%	10.82%	-	-
Horiz. %	84.83%	155.05%	158.84%	109.90%	89.74%	110.82%	100.00%	-
EY	4.71	2.57	2.51	3.63	4.45	3.60	3.99	2.80%
YoY %	83.27%	2.39%	-30.85%	-18.43%	23.61%	-9.77%	-	-
Horiz. %	118.05%	64.41%	62.91%	90.98%	111.53%	90.23%	100.00%	-
DY	2.83	1.56	1.65	3.46	7.27	9.47	2.91	-0.46%
YoY %	81.41%	-5.45%	-52.31%	-52.41%	-23.23%	225.43%	-	-
Horiz. %	97.25%	53.61%	56.70%	118.90%	249.83%	325.43%	100.00%	-
P/NAPS	3.92	5.35	5.84	4.64	6.88	3.35	1.90	12.82%
YoY %	-26.73%	-8.39%	25.86%	-32.56%	105.37%	76.32%	-	-
Horiz. %	206.32%	281.58%	307.37%	244.21%	362.11%	176.32%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	19/10/11	19/10/10	16/10/09	24/10/08	11/10/07	31/10/06	31/10/05	-
Price	6.41	8.35	8.49	5.15	13.20	5.95	4.54	-
P/RPS	7.88	12.82	13.71	7.79	13.26	10.61	8.10	-0.45%
YoY %	-38.53%	-6.49%	75.99%	-41.25%	24.98%	30.99%	-	-
Horiz. %	97.28%	158.27%	169.26%	96.17%	163.70%	130.99%	100.00%	-
P/EPS	22.26	39.89	41.35	22.33	26.98	28.98	24.84	-1.81%
YoY %	-44.20%	-3.53%	85.18%	-17.23%	-6.90%	16.67%	-	-
Horiz. %	89.61%	160.59%	166.47%	89.90%	108.62%	116.67%	100.00%	-
EY	4.49	2.51	2.42	4.48	3.71	3.45	4.03	1.81%
YoY %	78.88%	3.72%	-45.98%	20.75%	7.54%	-14.39%	-	-
Horiz. %	111.41%	62.28%	60.05%	111.17%	92.06%	85.61%	100.00%	-
DY	2.70	1.52	1.59	4.27	6.06	9.08	2.94	-1.40%
YoY %	77.63%	-4.40%	-62.76%	-29.54%	-33.26%	208.84%	-	-
Horiz. %	91.84%	51.70%	54.08%	145.24%	206.12%	308.84%	100.00%	-
P/NAPS	4.11	5.49	6.06	3.76	8.25	3.50	1.88	13.91%
YoY %	-25.14%	-9.41%	61.17%	-54.42%	135.71%	86.17%	-	-
Horiz. %	218.62%	292.02%	322.34%	200.00%	438.83%	186.17%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos